Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,216£9,354£9,588£9,828£10,123£48,109
Total Expenses£8,067£8,092£8,127£8,162£8,202£40,650
Profit Before Tax£1,149£1,262£1,461£1,666£1,921£7,459
Profit After Tax £931£1,022£1,184£1,350£1,556£6,042
Change In Property Value£5,863£6,068£9,869£11,358£12,039£45,196
Net Return£6,793£7,090£11,052£12,708£13,595£51,238
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)13%14%22%25%27%100%